TCO Calculation |
---|
Insurance |
Fuel Cost |
Tyre Change Cost |
Service Cost |
Depreciation |
TCO |
TCO/KMS |
TCO Calculation | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total |
---|---|---|---|---|---|---|
Insurance Cost | 5,683 | 1,492 | 1,226 | 1,641 | 1,380 | 11,422 |
Fuel Cost | 25,333 | 25,587 | 25,843 | 26,101 | 26,362 | 1,29,226 |
Tyre Change Cost | 0 | 0 | 0 | 0 | 3,000 | 3,000 |
Service Cost | 1,500 | 3,000 | 3,000 | 3,000 | 3,000 | 13,500 |
Depreciation | 8,775 | 2,925 | 5,850 | 5,850 | 5,850 | 29,250 |
TCO | 41,291 | 33,004 | 35,919 | 36,592 | 39,592 | 1,86,398 |
TCO/KM | 3.44 | 2.75 | 2.99 | 3.05 | 3.3 | 3.11 |